Company Valuation: MCC Meili Cloud Computing Industry Investment Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,720 4,672 9,442 7,690 7,961 7,780
Change - 25.61% 102.08% -18.56% 3.53% -2.27%
Enterprise Value (EV) 1 3,479 4,458 9,400 7,768 8,197 7,905
Change - 28.14% 110.84% -17.36% 5.52% -3.55%
P/E 76.4x -336x -41.2x -369x -14.5x 112x
PBR 1.74x 2.21x 5.01x 4.12x 6.04x 5.62x
PEG - 3x -0x 4.1x -0x -1x
Capitalization / Revenue 3.2x 3.79x 8.58x 7.11x 8.73x 22.7x
EV / Revenue 2.99x 3.62x 8.54x 7.18x 8.99x 23.1x
EV / EBITDA 29.2x 91.9x -349x 81.4x -61.9x 59.8x
EV / EBIT 81.1x -374x -76x -842x -36.7x 139x
EV / FCF -10.7x -734x -719x -35.2x 638x -334x
FCF Yield -9.37% -0.14% -0.14% -2.84% 0.16% -0.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.07 -0.02 -0.33 -0.03 -0.79 0.1
Distribution rate - - - - - -
Net sales 1 1,162 1,232 1,100 1,082 911.8 342.8
EBITDA 1 119.1 48.53 -26.93 95.42 -132.4 132.2
EBIT 1 42.92 -11.9 -123.7 -9.226 -223.4 56.92
Net income 1 48.53 -17.28 -232.4 -17.77 -548.5 66.63
Net Debt 1 -240.4 -214 -42.05 78.36 235.9 125.3
Reference price 2 5.35 6.72 13.58 11.06 11.45 11.19
Nbr of stocks (in thousands) 695,263 695,263 695,263 695,263 695,263 695,263
Announcement Date 4/28/21 4/27/22 2/9/23 3/18/24 3/13/25 4/23/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.59B
23.34x3.8x13.26x2.85% 224B
-132.68x18.51x102.63x-.--% 119B
14.13x1.56x8.19x3.39% 116B
14.18x2.58x9.75x5.79% 82.73B
20.06x5.29x13.01x2.83% 59.94B
13.88x2.01x8.52x5.62% 44.76B
22.53x1.85x11.5x1.3% 44.62B
21.43x1.63x10.36x0.88% 41.68B
17.34x2.19x10.38x5.04% 35.55B
Average 1.58x 4.38x 20.84x 3.08% 77.06B
Weighted average by Cap. -4.47x 5.32x 25.29x 2.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 000815 Stock
  4. Valuation MCC Meili Cloud Computing Industry Investment Co., Ltd
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!